Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£36,914£36,960£37,003£37,047£37,089£185,013
Profit Before Tax£-36,914£-36,960£-37,003£-37,047£-37,089£-185,013
Profit After Tax £-36,914£-36,960£-37,003£-37,047£-37,089£-185,013
Change In Property Value£17,600£17,952£36,622£47,609£54,988£174,771
Net Return£-19,314£-19,008£-381£10,562£17,899£-10,242
Return From Rental Income (%)-6%-6%-6%-6%-6%-31%
Total Net Return (%)-3%-3%0%2%3%-2%